Semi Detached
SA6
3 beds
0 baths
75 Springfield Street, Morriston, Swansea SA6
Wales, Wales · SA6
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£6,534
↗ 25%After 5 Years
Change In Property Value
£23,454
↗ 28%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,184 | £5,288 | £5,393 | £5,528 | £5,666 | £27,060 |
| Total Expenses | £3,753 | £3,776 | £3,797 | £3,821 | £3,845 | £18,993 |
| Profit Before Tax | £1,431 | £1,512 | £1,596 | £1,707 | £1,821 | £8,067 |
| Profit After Tax | £1,159 | £1,224 | £1,293 | £1,383 | £1,475 | £6,534 |
| Change In Property Value | £2,550 | £4,378 | £5,516 | £5,847 | £5,164 | £23,454 |
| Net Return | £3,709 | £5,602 | £6,809 | £7,230 | £6,640 | £29,989 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 21% | 26% | 27% | 25% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change